986 Timber Creek Way Columbus, Georgia
4 bed • 3 bath • 10 guests
Purchase Price
Est. $1,888/mo
$374,400
Zestimate
$51,679
Annual Revenue
Median of 25 comps selected by Anoop, creator of this analysis.
- Avg Daily Rate
- $315
- Occupancy
- 45%
$5k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,815
Profit
Revenue
$51,679
Operating Expenses
$25,825
Operating Income
$25,854
Mortgage & Taxes
$28,669
Profit (Cash Flow)
-$2,815
$115,454
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$17,704
Closing Costs
$12,750
Total
$115,454
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.43%
Cap Rate
6.08%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$20,171
Deductible property tax
$4,208
Estimated gross deduction
$124,279
Your income tax rate
Estimated tax savings
$37,284
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...